Budget Summary for Fiscal Year 2024

Budgeted Operating Expenses for Missouri State University-West Plains
Description FY 2024
Chancellor's Contingency 73,448.00
Chancellor's Office 365,865.47
Academic Administration 649,070.89
Assessment 4,650.00
Faculty Development 24,276.00
Library 314,437.42
Advising and Academic Support  289,376.11
WP Academic Tutoring 178,392.91
Nursing 158,909.25
Instruction 2,985,787.85
Institutional Research 10,089.00
Admissions 369,198.88
Campus Safety 6,067.11
Career Services 74,101.09
Financial Aid 276,954.97
Registration & Records 182,501.06
Student Life 54,489.86
Student Services 258,743.72
Cheer Team 5,831.50
Men's Athletics 228,591.69
Women's Volleyball 246,505.96
Faculty/Staff Fee Waiver 30,096.00

Arts, Humanities, Social Sciences

1,500.00

Applied Sciences

1,500.00
Mountain Grove Campus 36,386.00

Dual Credit

116,743.28

English, Communication, & Letters

1,500.00

Mathematics

1,500.00
IDS 1,500.00

Natural Sciences

1,500.00

Business & Criminology

1,500.00
Technology 1,500.00

Health Information Technology

1,500.00

Second Chance Pell

216,683.04

Veteran’s Services

102,968.90

Women’s Softball

134,850.10

E-Sports

32,924.00

ASCEND

162,876.00

General Athletics

48,814.00
Aquatics & Wellness 191,124.46
Small Business Development Center 82,879.50
Theater & Events 23,515.00
University/Community Programs 148,634.02
University Communications 423,823.21
Business Office 422,148.93
Candidate Recruitment 6,683.00
Custodial 589,401.01
Insurance 57,059.00
Maintenance & Repair 280,417.96
Utilities 312,704.00
Rental of Facilities 137,881.00
Bad Debt 30,000.00
Information Technology Services 685,009.25
Technology Modernization 68,192.00
Telecommunications Reserve 31,400.00
WP ERP Maintenance 169,763.00
Development 162,763.20
Wage Increase and Salary Savings 57,111.39
Multicultural Support Committee 1,000.00
Scholarships 483,600.00
Debt Transfers 30,901.25
Operating Transfers (158,872.00)
Total 11,890,269.24